EXXARO TILES
|
EXXARO TILES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹304 Cr | ₹302 Cr | ₹317 Cr | ₹325 Cr | ₹255 Cr |
Sales | ₹302 Cr | ₹301 Cr | ₹315 Cr | ₹325 Cr | ₹254 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.59 Cr | ₹0.58 Cr | ₹2.20 Cr | - | ₹0.93 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹304 Cr | ₹302 Cr | ₹317 Cr | ₹325 Cr | ₹255 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.03 Cr | ₹-14 Cr | ₹-5.35 Cr | ₹-3.37 Cr | ₹-1.27 Cr |
Raw Material Consumed | ₹125 Cr | ₹124 Cr | ₹116 Cr | ₹120 Cr | ₹86 Cr |
Opening Raw Materials | ₹36 Cr | ₹27 Cr | ₹17 Cr | ₹11 Cr | ₹15 Cr |
Purchases Raw Materials | ₹102 Cr | ₹112 Cr | ₹94 Cr | ₹98 Cr | ₹74 Cr |
Closing Raw Materials | ₹40 Cr | ₹36 Cr | ₹27 Cr | ₹17 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | ₹27 Cr | ₹21 Cr | ₹33 Cr | ₹28 Cr | ₹7.68 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹101 Cr | ₹108 Cr | ₹111 Cr | ₹107 Cr | ₹75 Cr |
Electricity & Power | ₹101 Cr | ₹108 Cr | ₹111 Cr | ₹107 Cr | ₹75 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹27 Cr | ₹28 Cr | ₹24 Cr | ₹19 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹26 Cr | ₹27 Cr | ₹23 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹0.86 Cr | ₹0.86 Cr | ₹0.82 Cr | ₹0.70 Cr | ₹0.62 Cr |
Workmen and Staff Welfare Expenses | ₹0.12 Cr | ₹0.31 Cr | ₹0.41 Cr | ₹0.50 Cr | ₹0.39 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹22 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.40 Cr | ₹0.43 Cr | ₹0.92 Cr | ₹1.27 Cr | ₹0.83 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹21 Cr | ₹13 Cr |
General and Administration Expenses | ₹7.97 Cr | ₹8.35 Cr | ₹8.08 Cr | ₹5.17 Cr | ₹5.24 Cr |
Rent , Rates & Taxes | ₹3.26 Cr | ₹3.08 Cr | ₹1.87 Cr | ₹1.48 Cr | ₹1.88 Cr |
Insurance | ₹0.44 Cr | ₹0.78 Cr | ₹0.70 Cr | ₹0.62 Cr | ₹0.86 Cr |
Printing and stationery | ₹0.18 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.23 Cr |
Professional and legal fees | ₹0.71 Cr | ₹0.71 Cr | ₹0.92 Cr | ₹0.47 Cr | ₹0.34 Cr |
Traveling and conveyance | ₹2.41 Cr | ₹2.79 Cr | ₹3.32 Cr | ₹1.60 Cr | ₹1.23 Cr |
Other Administration | ₹0.97 Cr | ₹0.75 Cr | ₹1.03 Cr | ₹0.78 Cr | ₹0.71 Cr |
Selling and Distribution Expenses | ₹9.56 Cr | ₹6.39 Cr | ₹9.03 Cr | ₹3.21 Cr | ₹7.42 Cr |
Advertisement & Sales Promotion | ₹2.35 Cr | ₹1.79 Cr | ₹6.21 Cr | ₹0.75 Cr | ₹0.27 Cr |
Sales Commissions & Incentives | ₹1.49 Cr | ₹1.51 Cr | ₹1.37 Cr | ₹0.69 Cr | ₹0.41 Cr |
Freight and Forwarding | ₹0.98 Cr | ₹0.76 Cr | ₹0.43 Cr | ₹0.47 Cr | ₹0.70 Cr |
Handling and Clearing Charges | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Selling Expenses | ₹4.71 Cr | ₹2.32 Cr | ₹1.02 Cr | ₹1.30 Cr | ₹6.02 Cr |
Miscellaneous Expenses | ₹0.39 Cr | ₹0.76 Cr | ₹0.43 Cr | ₹0.47 Cr | ₹1.95 Cr |
Bad debts /advances written off | - | - | ₹0.02 Cr | ₹0.10 Cr | ₹0.13 Cr |
Provision for doubtful debts | - | ₹0.33 Cr | - | - | ₹0.56 Cr |
Losson disposal of fixed assets(net) | ₹0.06 Cr | - | - | - | ₹0.06 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.11 Cr | ₹0.12 Cr |
Losson sale of non-trade current investments | ₹0.06 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹0.27 Cr | ₹0.42 Cr | ₹0.40 Cr | ₹0.26 Cr | ₹1.08 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹282 Cr | ₹277 Cr | ₹284 Cr | ₹278 Cr | ₹207 Cr |
Operating Profit (Excl OI) | ₹23 Cr | ₹25 Cr | ₹33 Cr | ₹47 Cr | ₹48 Cr |
Other Income | ₹1.16 Cr | ₹2.24 Cr | ₹2.76 Cr | ₹2.90 Cr | ₹3.64 Cr |
Interest Received | ₹0.60 Cr | ₹1.38 Cr | ₹0.84 Cr | ₹0.50 Cr | ₹0.34 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.14 Cr | ₹0.14 Cr | - | - |
Profits on sale of Investments | - | ₹0.48 Cr | - | ₹0.01 Cr | - |
Provision Written Back | ₹0.04 Cr | - | ₹0.07 Cr | ₹1.57 Cr | - |
Foreign Exchange Gains | ₹0.28 Cr | ₹0.07 Cr | ₹0.26 Cr | - | - |
Others | ₹0.24 Cr | ₹0.18 Cr | ₹1.46 Cr | ₹0.82 Cr | ₹3.29 Cr |
Operating Profit | ₹24 Cr | ₹27 Cr | ₹36 Cr | ₹50 Cr | ₹52 Cr |
Interest | ₹12 Cr | ₹14 Cr | ₹9.30 Cr | ₹9.98 Cr | ₹21 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.76 Cr | ₹4.07 Cr | ₹2.49 Cr | ₹5.46 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.70 Cr | ₹0.75 Cr | ₹0.80 Cr | ₹1.02 Cr | ₹0.94 Cr |
Other Interest | ₹8.50 Cr | ₹9.39 Cr | ₹6.01 Cr | ₹3.50 Cr | ₹6.41 Cr |
PBDT | ₹12 Cr | ₹13 Cr | ₹27 Cr | ₹40 Cr | ₹31 Cr |
Depreciation | ₹9.52 Cr | ₹9.36 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹2.23 Cr | ₹3.19 Cr | ₹11 Cr | ₹26 Cr | ₹17 Cr |
Exceptional Income / Expenses | ₹-0.50 Cr | - | ₹-0.98 Cr | - | - |
Profit Before Tax | ₹1.73 Cr | ₹3.19 Cr | ₹10 Cr | ₹26 Cr | ₹17 Cr |
Provision for Tax | ₹1.85 Cr | ₹0.94 Cr | ₹2.86 Cr | ₹8.05 Cr | ₹1.94 Cr |
Current Income Tax | ₹0.42 Cr | ₹0.68 Cr | ₹1.81 Cr | ₹4.40 Cr | ₹3.07 Cr |
Deferred Tax | ₹0.30 Cr | ₹0.94 Cr | ₹0.94 Cr | ₹0.30 Cr | ₹-0.23 Cr |
Other taxes | ₹1.13 Cr | ₹-0.67 Cr | ₹0.11 Cr | ₹3.36 Cr | ₹-0.91 Cr |
Profit After Tax | ₹-0.12 Cr | ₹2.25 Cr | ₹7.27 Cr | ₹18 Cr | ₹15 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-0.12 Cr | ₹2.25 Cr | ₹7.27 Cr | ₹18 Cr | ₹15 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹86 Cr | ₹84 Cr | ₹76 Cr | ₹60 Cr | ₹45 Cr |
Appropriations | ₹86 Cr | ₹86 Cr | ₹84 Cr | ₹78 Cr | ₹60 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | ₹-0.91 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | - | ₹0.50 | ₹1.63 | ₹4.05 | ₹4.54 |
Adjusted EPS | - | ₹0.05 | ₹0.16 | ₹0.40 | ₹0.45 |
Compare Income Statement of peers of EXXARO TILES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EXXARO TILES | ₹323.0 Cr | -8.8% | -18.8% | -24.2% | Stock Analytics | |
KAJARIA CERAMICS | ₹19,651.8 Cr | 2.1% | 1.1% | -12.5% | Stock Analytics | |
CERA SANITARYWARE | ₹7,797.5 Cr | 0.4% | -4.1% | -22.8% | Stock Analytics | |
NITCO | ₹2,515.1 Cr | 2.6% | -4.7% | 21.3% | Stock Analytics | |
POKARNA | ₹2,183.8 Cr | -3% | -16.9% | -34.3% | Stock Analytics | |
SOMANY CERAMICS | ₹1,822.2 Cr | -2.1% | -11.2% | -38.4% | Stock Analytics |
EXXARO TILES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EXXARO TILES | -8.8% |
-18.8% |
-24.2% |
SENSEX | 1% |
0.9% |
1.2% |
You may also like the below Video Courses